What is the intrinsic value of 981.HK?

As of 2025-08-02, the Intrinsic Value of Semiconductor Manufacturing International Corp (981.HK) is 10.09 HKD. This 981.HK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 50.05 HKD, the upside of Semiconductor Manufacturing International Corp is -79.80%.

The range of the Intrinsic Value is 4.85 - 23.23 HKD

Is 981.HK undervalued or overvalued?

Based on its market price of 50.05 HKD and our intrinsic valuation, Semiconductor Manufacturing International Corp (981.HK) is overvalued by 79.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(4.51) - (0.64)	(3.41)	-106.8%
DCF (Growth 10y)	4.85 - 23.23	10.09	-79.8%
DCF (EBITDA 5y)	222.66 - 366.83	274.89	449.2%
DCF (EBITDA 10y)	243.76 - 446.93	317.52	534.4%
Fair Value	14.96 - 14.96	14.96	-70.10%
P/E	27.32 - 50.45	39.88	-20.3%
EV/EBITDA	51.30 - 94.73	57.54	15.0%
EPV	(30.81) - (38.23)	(34.52)	-169.0%
DDM - Stable	4.93 - 14.61	9.77	-80.5%
DDM - Multi	27.36 - 62.72	38.07	-23.9%